CashFlowRE
Sign in Sign up
151 E Stephenson St
B+ Composite 75.81
Why this score? — see what drove the B+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.7/10.0
  • Rent growth +3.4/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$69,900

151 E Stephenson St · Shreveport, LA 71104
2 bd · 1.0 ba · 1,120 sqft · SingleFamily public records · 6 Days on market
Built 1950 7,013 sqft lot Est $114k · 39% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Move-in ready and ideally located just a short walk from Centenary College, this charming 2-bedroom, 1-bath home offers convenience, comfort, and investment potential. Inside, you'll find new carpet in both bedrooms and beautiful hardwood floors throughout the living and dining areas, creating a warm and inviting atmosphere. Major updates include the HVAC system and water heater, both replaced within the last five years for added peace of mind. Step outside to enjoy a spacious, privacy-fenced backyard with plenty of room for entertaining, pets, gardening, or relaxing. Whether you're a first-time homebuyer, college student seeking a prime location, or an investor looking for a turnkey rental

Key facts

  • New carpet
  • Water heater
  • Move in ready

Tags

MOVE IN READYNEW CARPETHARDWOOD FLOORSHVAC SYSTEMWATER HEATERPRIVACY FENCED BACKYARD

Property features AI

Finance

  • Other: Subdivision: Evans & Slaughter Subn.; County: Caddo; Country: United States
  • Financial info: Accepts cash and conventional financing; Treat as clear loan type; No second mortgage indicated
  • HOA & community: No homeowners association

Exterior

  • Parking: Driveway (no garage, no covered or carport spaces listed)
  • Utilities: City water; City sewer; Not in a municipal utility district
  • Home design: Single-family residence; One-story; Residential property; Not attached
  • Construction: Metal roof; Pillar/post/pier foundation; Built in 1950; Preowned
  • Exterior features: Lot under 0.5 acre

Interior

  • Kitchen: Electric cooktop; Electric oven; Refrigerator; Breakfast bar; Built-in cabinets
  • Bedrooms: 2 bedrooms (both on the main level)
  • Flooring: Carpet; Hardwood; Luxury vinyl plank
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air; Ceiling fan(s)
  • Interior features: Open floorplan; Built-in features; Cable TV available; High-speed internet available; Chandelier
  • Laundry & utility: Laundry area in kitchen

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $337 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Cap rate 12.1% vs local median 5.7% in Shreveport — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 59/100 on livability (#270 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: schools D+, crime F, amenities F.
  • Caddo Parish (urban): math 21% / reading 32% proficiency, ranked #53 of 98 in LA (top 54%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.6%/yr); 146 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $483 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Caddo County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.6% rent growth), your $20k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 66% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $69,900

Questions for the listing agent

  1. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.47%
Cap rate
12.07%
Cash-on-cash
20.65%
DSCR
1.92
GRM
5.6

CMA / ARV

ARV (on-the-fly)
$114,240
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
225 E Elmwood St 0.21mi 3/1.5 (+1) 1,117 (-0%) 2mo $89,500 $80 81
140 E Rutherford St 0.40mi 2/1.0 1,130 (+1%) 9mo $138,999 $123 72
271 E Linden St 0.19mi 2/1.0 1,003 (-10%) 4mo $71,900 $72 70
230 Elmwood E 0.19mi 2/1.0 972 (-13%) 5mo $90,000 $93 65
3035 Dallas St 0.67mi 3/1.0 (+1) 1,111 (-1%) 1mo $100,000 $90 61
257 E Dudley Dr 0.47mi 3/1.5 (+1) 1,035 (-8%) 5mo $137,500 $133 55
3850 Greenway Pl 0.70mi 3/1.0 (+1) 1,132 (+1%) 8mo $180,000 $159 54
232 E Gregg St 0.49mi 3/1.5 (+1) 1,003 (-10%) 2mo $75,000 $75 51
550 Stephenson St 0.56mi 2/1.0 1,255 (+12%) 7mo $128,000 $102 48
110 E Prospect St 0.68mi 3/1.0 (+1) 1,211 (+8%) 7mo $87,000 $72 44
3712 Greenway Pl 0.64mi 3/1.0 (+1) 1,254 (+12%) 8mo $174,600 $139 38
3880 Greenway 0.74mi 3/1.0 (+1) 1,278 (+14%) 8mo $149,900 $117 31

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.56% rent growth · sell at horizon

5-year hold
IRR
13.6%
Equity multiple
1.55×
Total profit
$10,720
Equity at exit
$10,422
10-year hold
IRR
22.9%
Equity multiple
3.01×
Total profit
$39,430
Equity at exit
$6,044

Cash invested: $19,572 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Louisiana
90 Strongly Landlord-Friendly · R+12
County
— inherits STATE
City
— inherits STATE
5-day notice; no state rent control; civil-law jurisdiction; landlord-favorable.

ZIP-level market 71104

Home prices YoY
-32.2%
Rents YoY
3.6%
Active inventory
146
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,031 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$82 /mo · $984/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$217
Net cashflow
$337

Break-even live

Break-even rent $605
Max offer price $69,900
Occupancy floor 62%

Sensitivity live

Price -10% $376 -5% $357 +0% $337 +5% $317 +10% $297
Rent -10% $255 -5% $296 +0% $337 +5% $378 +10% $418
Rate -1.0pp $372 -0.5pp $355 base $337 +0.5pp $319 +1.0pp $300

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$17,475
Closing costs
$2,097
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3516 Alexander Ave Shreveport, LA 2.0 1.0 1355 $1,250 $0.92 14d 1 0.10mi
229 Stephenson St Shreveport, LA 2.0 2.5 1500 $1,300 $0.87 14d 1 0.21mi
336 Atkins Ave Shreveport, LA 2.0 1.0 912 $900 $0.99 44d 1 0.37mi
314 Kings Hwy Shreveport, LA 1.0 1.0 1200 $700 $0.58 44d 1 0.38mi
219 E Slattery Blvd Shreveport, LA 2.0 1.0 1047 $1,000 $0.96 44d 1 0.39mi
553 Gladstone Blvd Unit A Shreveport, LA 1.0 1.0 850 $700 $0.82 44d 1 0.55mi
140 Wilkinson St Unit 142 Shreveport, LA 3.0 3.0 1174 $1,300 $1.11 22d 1 0.56mi
140 Wilkinson St Unit 140 Shreveport, LA 2.0 1.0 1000 $1,200 $1.20 22d 1 0.56mi
3307 Creswell Ave Shreveport, LA 1.0 1.0 700 $850 $1.21 44d 1 0.56mi
3305 Creswell Ave Shreveport, LA 2.0 1.0 1307 $1,350 $1.03 22d 1 0.56mi
561 Forest Ave Shreveport, LA 2.0 1.0 1358 $1,350 $0.99 22d 1 0.57mi
140 E Wilkinson St Shreveport, LA 3.0 3.0 1174 $1,300 $1.11 22d 1 0.57mi
2515 Centenary Blvd Shreveport, LA 2.0 1.0 1200 $2,500 $2.08 14d 1 0.63mi
315 Robinson Pl Shreveport, LA 2.0 1.0 1161 $800 $0.69 14d 1 0.65mi
342 Prospect St Shreveport, LA 1.0 1.0 800 $650 $0.81 22d 1 0.75mi
315 Dalzell St Shreveport, LA 2.0 2.5 1372 $1,100 $0.80 44d 1 0.76mi
640 Kirby Pl Unit 640 Shreveport, LA 1.0 1.0 850 $600 $0.71 22d 1 0.80mi
2618 Roosevelt Ave Shreveport, LA 3.0 1.0 845 $1,000 $1.18 22d 1 0.80mi
204 Boulevard St Shreveport, LA 2.0 1.0 1028 $1,195 $1.16 44d 1 0.82mi
202 E College St Apt 2 Shreveport, LA 1.0 1.0 800 $600 $0.75 44d 1 0.89mi
642 Robinson Pl Shreveport, LA 3.0 1.0 1500 $1,275 $0.85 22d 1 0.89mi
810 Rutherford St Unit A Shreveport, LA 1.0 1.0 700 $800 $1.14 14d 1 0.91mi
320 College St Unit A Shreveport, LA 1.0 1.0 800 $650 $0.81 22d 1 0.92mi
546 Dalzell St Shreveport, LA 2.0 1.0 1000 $875 $0.88 22d 1 0.92mi
103 E Merrick St Shreveport, LA 2.0 1.0 1200 $900 $0.75 45d 1 0.92mi
3840 Creswell Ave Unit 1 Shreveport, LA 2.0 1.5 1200 $1,000 $0.83 44d 1 0.92mi
431 College St Shreveport, LA 2.0 2.0 1100 $850 $0.77 14d 1 0.94mi
406 College St Shreveport, LA 2.0 1.0 1215 $900 $0.74 44d 1 0.95mi
3846 Creswell Ave Unit 3848 Shreveport, LA 2.0 2.0 1374 $1,125 $0.82 14d 1 0.95mi
926 Elmwood St Unit 928 Shreveport, LA 1.0 1.0 900 $695 $0.77 44d 1 1.01mi
126 E Olive St Shreveport, LA 2.0 1.0 1200 $1,500 $1.25 14d 1 1.03mi
818 E Washington St Shreveport, LA 3.0 1.0 1100 $1,300 $1.18 22d 1 1.04mi
533 Merrick St Unit C Shreveport, LA 1.0 1.0 825 $595 $0.72 22d 1 1.06mi
2615 Judith Pl Shreveport, LA 3.0 2.0 1450 $1,600 $1.10 14d 1 1.08mi
557 Merrick St Shreveport, LA 1.0 1.0 950 $725 $0.76 44d 1 1.08mi
2721 Fairfield Ave Shreveport, LA 2.0 2.0 1250 $1,200 $0.96 45d 1 1.12mi
2717 Fairfield Ave Shreveport, LA 2.0 1.0 1250 $950 $0.76 44d 1 1.13mi
708 College St Shreveport, LA 2.0 1.0 1156 $925 $0.80 14d 1 1.14mi
649 Merrick St Shreveport, LA 1.0 1.0 700 $650 $0.93 14d 1 1.15mi
3730 Fairfield Ave Shreveport, LA 1.0 1.0 783 $1,088 $1.39 22d 1 1.15mi

Listing history 6 events

  1. 2026-06-18
    days on market $69,900 Active 6 DOM
  2. 2026-06-17
    days on market $69,900 Active 5 DOM
  3. 2026-06-16
    days on market $69,900 Active 4 DOM
  4. 2026-06-15
    days on market $69,900 Active 3 DOM
  5. 2026-06-13
    remarks 699-char remark
  6. 2026-06-13
    listed $69,900 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast LA · Resets to sale price

Current annual tax
$984 · $82/mo
Projected year-2 tax
$984 · $82/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 66% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$12,372
− Mortgage interest
−$3,915
− Property taxes
−$984
− Insurance
−$350
− Repairs & maintenance
−$990
− Management
−$990
− Depreciation
−$2,033
Taxable income
$3,110
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$746
After-tax cash flow
$3,295/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Caddo Parish
NCES district ID
2200300
Math proficiency
21% ▼ -33.00%
Reading proficiency
32% ▼ -30.00%
Median HH income
$39,227
Composite
22.23/100
National rank
#8148
State rank
#53 of 98 in LA

Livability — Shreveport

Score
59/100
State rank
#270
US rank
#19730

Category grades

Amenities F Commute F Cost of living A+ Crime F Employment F Housing A Health & safety F User ratings A-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Shreveport, LA
County
Caddo Parish · 178,536 people
City population
164,123
Metro
Shreveport-Bossier City, LA
Population (ZIP)
12,975
Household income
$56,833
Rent vs Own
54.7% rent · 45.3% own
Severe rent burden
759.0

Population outlook (Caddo County) Hauer SSP2

Today (2025)
243,190 people
By 2030
237,231 · -2.5%
By 2040
222,502 · -8.5%
By 2050
206,516 · -15.1%
By 2075
165,706 · -31.9%
By 2100
122,262 · -49.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 53% Black 28% Two or more races 10% Hispanic / Latino 10% Asian 3%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Slovak 6% Lithuanian 4% Scottish 2%
Foreign-born
5% · Canada, Vietnam
Languages at home
90% English-only · Spanish 5% French/Haitian/Cajun 1% Tagalog/Filipino 1%

Political lean MEDSL · Caddo

2024 margin
Toss-up / Even · D 51.6% · R 47.0% · Other 1.4%
2008→2024 swing
+1.6pp toward D · 2008: 3.0pp · 2024: 4.6pp
All cycles
2024: D+4.6 2020: D+6.8 2016: D+4.2 2012: D+4.9 2008: D+3.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -49.61%
Current HPI
104.3781
Rent YoY
▲ 3.56%
Metro
Shreveport-Bossier City, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

3 events — show timeline
  • 2026-06-12 Listed $69,900 NTREIS
  • 2006-07-31 Sold (Public Records) Public Records
  • 2002-03-18 Sold (Public Records) Public Records

Property tax history

+14.2%/yr

Latest (2025): $984 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…